investorscraft@gmail.com

Intrinsic ValueuniQure N.V. (0EE0.L)

Previous Close£22.88
Intrinsic Value
Upside potential
Previous Close
£22.88

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

uniQure N.V. is a pioneering gene therapy company focused on developing transformative treatments for genetic and neurodegenerative diseases. Its core revenue model is driven by clinical-stage programs, strategic collaborations, and milestone-based partnerships. The company’s lead candidate, Etranacogene dezaparvovec (AMT-061), targets hemophilia B, while its diversified pipeline includes therapies for Huntington's disease, Parkinson's disease, and ALS. Operating in the competitive biopharmaceutical sector, uniQure leverages its proprietary AAV gene delivery platform to differentiate itself. The company’s focus on rare and high-need conditions positions it as a niche player with potential for outsized returns if clinical successes translate to commercialization. Despite being pre-revenue from core products, its collaborations with CSL Behring and other partners provide near-term funding and validation. The gene therapy market is rapidly evolving, with uniQure competing against larger biotechs and pharma firms, but its specialized expertise and first-mover potential in certain indications offer strategic advantages.

Revenue Profitability And Efficiency

uniQure reported revenue of $27.1 million in its latest fiscal year, primarily from collaboration agreements, alongside a net loss of $239.6 million. The negative operating cash flow of $182.7 million reflects heavy R&D investments in its clinical pipeline. Capital expenditures were modest at $11.7 million, indicating a focus on leveraging existing infrastructure rather than significant physical expansion.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$4.92 underscores its pre-commercial stage, with earnings power contingent on clinical milestones and future product approvals. Capital efficiency is challenged by high burn rates, though its $158.9 million cash position and manageable $66.1 million debt load provide runway for near-term operations.

Balance Sheet And Financial Health

uniQure maintains a balance sheet with $158.9 million in cash and equivalents against $66.1 million in total debt, suggesting liquidity to fund operations into 2024. However, persistent operating losses and negative cash flows necessitate additional funding or partnership deals to sustain long-term R&D efforts.

Growth Trends And Dividend Policy

Growth hinges on clinical trial outcomes, with Phase III data for hemophilia B and early-stage progress in Huntington's disease as key catalysts. The company does not pay dividends, reinvesting all capital into pipeline development and commercialization readiness.

Valuation And Market Expectations

With a market cap of $812 million, uniQure trades at a premium to its revenue, reflecting investor optimism around its gene therapy platform. The low beta of 0.098 indicates limited correlation to broader markets, typical of clinical-stage biotech stocks driven by binary events.

Strategic Advantages And Outlook

uniQure’s AAV platform and focused pipeline provide differentiation, but execution risks remain high. Near-term success depends on regulatory approvals and scalable manufacturing. Partnerships and potential licensing deals could mitigate financial strain while validating its technology.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount